Investment property analyzer

NOI, cap rate, cash-on-cash, DSCR, and a 5-year cash-flow projection.

Acquisition
$
%
%
yr
%
$
Income
$
$
Operating
%
%
%
$
$
$
Projection
%
%
Deal snapshot
Monthly cash flow
-$58
Cash-on-cash
-0.74%
$94,000 invested
NOI (yr)
$18,182
Cap rate
6.06%
DSCR
0.96
Under 1 — losing money
Cash needed
$94,000
50% rule check
Half of gross rent should cover expenses; the rest covers debt service. This deal misses by $4,479/yr.
5-year projection
YearGross rentNOICash flowHome value
Year 1$28,800$18,182-$696$309,000
Year 2$29,664$18,872-$7$318,270
Year 3$30,554$19,582$703$327,818
Year 4$31,471$20,313$1,435$337,653
Year 5$32,415$21,067$2,188$347,782
Want the full deal report?
Branded email with every number, plus a link back to this exact scenario.

How this works

A rental property analysis measures a deal by four numbers: net operating income (NOI), cap rate (NOI ÷ price), cash-on-cash return (annual cash flow ÷ cash invested), and debt-service coverage ratio (NOI ÷ debt service).

NOI = income after vacancy − operating expenses (management, maintenance, tax, insurance, HOA). Debt service is excluded because NOI describes the property's return regardless of financing.

Cap rate = NOI ÷ purchase price. Cash-on-cash = annual cash flow ÷ total cash invested (down + closing + rehab). DSCR = NOI ÷ debt service; most rental lenders require 1.20–1.25 minimum.

50% rule. Quick sanity check: half of gross rent should cover operating expenses, leaving the rest for debt service and profit.

Common questions